THIMEO: what changed
What changed
THIMEO
NACE 70.200, Business and other management consultancy
filed annual accounts (NBB)
Net result for the year
€250,993
2024 · €206,648+€44,345
Equity
€1.1m
2024 · €1.0m+€123,023
Cash
€303,441
2024 · €162,632+€140,808
Balance sheet total
€1.2m
2024 · €1.1m+€149,471
Largest movements
Assets
- Cash +€140,808
up €140,808 (+86.6%), from €162,632 to €303,441
mainly Net result for the year (+€250,993) and Tax, wage and social debts (+€29,344)
- Current investments +€16,449
up €16,449 (+1.9%), from €847,033 to €863,482
Equity and liabilities
- Reserves +€123,023
up €123,023 (+13.7%), from €896,189 to €1.0m
of which Distributable reserves: +€123,023
- Tax, wage and social debts +€29,344
up €29,344 (+63.0%), from €46,552 to €75,897
Income statement
- Gross operating margin +€70,859
up €70,859 (+24.4%), from €290,996 to €361,855
- Taxes +€21,231
up €21,231 (+23.6%), from €89,961 to €111,193
Change in the result, 2024 to 2025
For each income-statement line you see the change as its effect on the result. Higher costs lower the result, higher income raises it.
Result 2024
€206,648
Gross operating margin
+€70,859
Depreciation
-€66
Financial income
-€3,377
Financial charges
-€1,839
Taxes
-€21,231
Result 2025
€250,993
raises the resultlowers the result
Derived cash bridge
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 result. There is no filed cash-flow statement. You see where the money came from and where it went.
From operations
+€285,227
Investment
-€16,449
Financing
-€127,970
Cash 2024
€162,632
From operations (derived)
+€285,227
Net result for the year
+€250,993
Depreciation
+€4,662
Receivables within one year
+€3,347
Deferred charges and accrued income
-€223
Trade debts
-€3,623
Tax, wage and social debts
+€29,344
Other debts
+€727
Investment (derived)
-€16,449
Current investments
-€16,449
Financing
-€127,970
Contributions, distributions and other
-€127,970
Cash 2025
€303,441
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,066,002 | €1,215,473 | +€149,471 | +14.0% |
| Fixed assets | 21/28 | €20,574 | €15,912 | -€4,662 | -22.7% |
| Tangible fixed assets | 22/27 | €20,324 | €15,662 | -€4,662 | -22.9% |
| Furniture and vehicles | 24 | €3,440 | €2,492 | -€948 | -27.6% |
| Other tangible fixed assets | 26 | €16,884 | €13,170 | -€3,714 | -22.0% |
| Financial fixed assets | 28 | €250 | €250 | = | 0.0% |
| Current assets | 29/58 | €1,045,428 | €1,199,561 | +€154,133 | +14.7% |
| Amounts receivable within one year | 40/41 | €27,869 | €24,522 | -€3,347 | -12.0% |
| Trade receivables | 40 | €27,375 | €24,522 | -€2,853 | -10.4% |
| Other amounts receivable | 41 | €494 | - | -€494 | |
| Current investments | 50/53 | €847,033 | €863,482 | +€16,449 | +1.9% |
| Cash at bank and in hand | 54/58 | €162,632 | €303,441 | +€140,808 | +86.6% |
| Deferred charges and accrued income | 490/1 | €7,893 | €8,117 | +€223 | +2.8% |
| Total equity and liabilities | 10/49 | €1,066,002 | €1,215,473 | +€149,471 | +14.0% |
| Equity | 10/15 | €1,007,470 | €1,130,493 | +€123,023 | +12.2% |
| Contributions | 10/11 | €6,300 | €6,300 | = | 0.0% |
| Reserves | 13 | €896,189 | €1,019,212 | +€123,023 | +13.7% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,860 | €1,860 | = | 0.0% |
| Distributable reserves | 133 | €894,329 | €1,017,352 | +€123,023 | +13.8% |
| Profit (loss) carried forward | 14 | €104,981 | €104,981 | = | 0.0% |
| Amounts payable | 17/49 | €58,532 | €84,980 | +€26,448 | +45.2% |
| Amounts payable within one year | 42/48 | €58,532 | €84,980 | +€26,448 | +45.2% |
| Trade debts | 44 | €9,603 | €5,980 | -€3,623 | -37.7% |
| Suppliers | 440/4 | €9,603 | €5,980 | -€3,623 | -37.7% |
| Taxes, remuneration and social security | 45 | €46,552 | €75,897 | +€29,344 | +63.0% |
| Taxes | 450/3 | €46,552 | €75,897 | +€29,344 | +63.0% |
| Other amounts payable | 47/48 | €2,377 | €3,104 | +€727 | +30.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,596 | €4,662 | +€66 | +1.4% |
| Gross operating margin | 9900 | €290,996 | €361,855 | +€70,859 | +24.4% |
| Operating profit (loss) | 9901 | €286,400 | €357,193 | +€70,793 | +24.7% |
| Financial income | 75/76B | €10,647 | €7,270 | -€3,377 | -31.7% |
| Recurring financial income | 75 | €10,647 | €7,270 | -€3,377 | -31.7% |
| Financial charges | 65/66B | €438 | €2,277 | +€1,839 | +420% |
| Recurring financial charges | 65 | €438 | €2,277 | +€1,839 | +420% |
| Profit (loss) for the period before taxes | 9903 | €296,609 | €362,186 | +€65,577 | +22.1% |
| Income taxes | 67/77 | €89,961 | €111,193 | +€21,231 | +23.6% |
| Profit (loss) for the period | 9904 | €206,648 | €250,993 | +€44,345 | +21.5% |
| Profit (loss) for the period to be appropriated | 9905 | €206,648 | €250,993 | +€44,345 | +21.5% |
Next steps
Work out how much credit to give this customer and on what payment terms.Credit check Check what to know before you do business with this company.Supplier due diligence Check whether you can accept this company as a client under the anti-money-laundering law.AML client file Compare this company with its sector.Sector benchmark
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 2 November 2026 via checked.be.